Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $95,427 initial cash invested.
-1.97%
Cash On Cash
5.6%
Cap Rate
0.98
DSCR
$3,003
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,427
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$3,160
Mortgage P&I
59%
$1,759
Property Taxes
8%
$241
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330